0.758
Revenue₩B
4.845
5.026
5.062
5.209
5.395
5.590
5.740
5.904
6.164
6.241
0.781
2.96%
2.75%
46
3.72
Revenue growth%
8.05
7.33
7.07
5.77
7.74
7.79
8.51
5.63
2.82
1.80
8.50
5.63
7.20
22
12.87
Gross margin%
3.09
0.67
2.66
1.68
3.26
0.40
0.47
2.81
2.28
4.60
9.95
2.28
2.47
30
5.14
Operating margin%
12.37
12.12
9.37
9.89
12.51
15.49
16.75
18.66
19.01
16.02
13.24
16.75
14.00
72
3.96
Net margin%
16.17
17.58
18.93
17.48
16.14
17.00
15.97
15.82
13.17
13.90
17.53
15.82
16.16
74
16.70
P/E ratio (avg)x
26.18
22.77
21.10
21.60
23.49
20.48
20.13
20.18
19.50
19.24
8.409
20.13
20.79
60
12.51
EV/EBITx
35.18
32.38
34.51
36.27
33.68
38.19
37.19
38.37
38.39
42.59
14.75
38.37
36.73
31
26.56
FCF yield (avg)%
18.79
17.32
15.76
18.74
18.33
18.03
15.84
14.19
17.15
19.95
4.01
17.15
17.67
59
21.55
FCF margin%
10.35
8.11
6.18
7.59
4.75
2.12
0.40
0.40
3.23
3.26
10.64
2.12
4.01
67
0.492
FCF / Net incomex
0.462
0.512
0.520
0.604
0.570
0.562
0.601
0.686
0.688
0.724
0.767
0.686
0.585
89
12.71
ROIC%
14.79
11.88
12.45
13.31
16.07
16.85
14.94
14.04
16.24
15.81
19.27
15.81
14.86
89
8.03
Return on equity%
17.59
19.46
20.14
19.06
21.41
21.88
21.99
24.55
24.93
26.84
11.32
24.55
21.65
76
17.97
Return on assets%
11.22
12.70
10.09
8.31
8.58
11.40
13.62
10.91
12.90
10.70
22.28
11.40
11.06
41
61.81
EPS₩
128.94
131.06
126.57
140.66
127.12
127.45
142.51
146.31
150.36
146.53
67.41
2.88%
0.56%
—
26.92
EPS growth%
13.69
13.56
15.03
15.56
14.98
13.03
14.39
14.75
15.00
12.87
27.62
14.39
14.57
35
119.22
Bookvalue per sh₩
110.71
109.45
108.28
108.78
118.72
107.35
97.05
87.78
95.73
91.08
141.87
(5.16%)
(2.80%)
—
55.35
FCF per share₩
61.66
70.61
83.50
80.31
90.25
94.24
98.89
94.34
100.27
109.09
106.50
3.86%
5.59%
—
25.11
Dividend per sh₩
173.82
195.30
215.38
256.88
300.24
319.29
379.43
390.50
442.62
497.72
35.77
10.64%
12.38%
—
27.22
Div yield (avg)%
11.83
9.30
9.53
11.32
9.16
11.29
8.31
10.58
9.43
10.45
22.58
10.45
9.99
24
18.32
Payout ratio%
10.02
11.43
14.43
13.34
11.42
13.30
14.00
15.36
15.05
14.34
13.22
14.34
13.67
78
16.07
Shares (diluted)M
19.54
18.48
20.39
21.88
24.88
24.30
23.38
26.68
25.67
27.44
15.84
1.98%
3.12%
29
3.80
Buyback yield%
28.03
28.57
28.68
29.18
28.44
30.88
31.30
33.57
36.13
33.84
18.30
33.57
30.03
61
0.231
D/E ratiox
0.696
0.693
0.679
0.725
0.755
0.879
0.887
0.994
1.012
1.106
1.764
0.994
0.817
36
4.813
Enterprise value₩B
1.208
1.179
1.115
1.303
1.334
1.461
1.549
1.751
1.767
1.955
5.032
7.95%
4.45%
68
3.682
LT debt₩B
1.407
1.525
1.680
1.694
1.935
2.044
2.145
2.139
2.482
2.752
3.434
7.31%
8.55%
89
Revenue
₩6.241B
2.75%
1.00×
Cost of revenue
₩2.717B
2.75%
1.00×
Operating expenses
₩1.368B
2.62%
0.99×
Cash and investments
23.35%
Property and equipment
21.25%
Goodwill & intangibles
13.95%